XML 21 R10.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans
9 Months Ended
Sep. 30, 2018
Receivables [Abstract]  
Loans

ITEM 1 NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS (Continued)

 

NOTE 4 LOANS

Loan balances as of  September 30, 2018 and December 31, 2017:

 

 

 

(In Thousands)

 

Loans:

 

September 30, 2018

 

 

December 31, 2017

 

Consumer Real Estate

 

$

83,134

 

 

$

83,620

 

Agricultural Real Estate

 

 

68,548

 

 

 

64,073

 

Agricultural

 

 

103,624

 

 

 

95,111

 

Commercial Real Estate

 

 

417,217

 

 

 

410,520

 

Commercial and Industrial

 

 

119,536

 

 

 

126,275

 

Consumer

 

 

41,444

 

 

 

37,757

 

Industrial Development Bonds

 

 

6,005

 

 

 

6,415

 

 

 

 

839,508

 

 

 

823,771

 

Less: Net deferred loan fees and costs

 

 

(810

)

 

 

(747

)

 

 

 

838,698

 

 

 

823,024

 

Less: Allowance for loan losses

 

 

(6,755

)

 

 

(6,868

)

 

 

 

 

 

 

 

 

 

Loans - Net

 

$

831,943

 

 

$

816,156

 

 

The following is a contractual maturity schedule by major category of loans as of September 30, 2018:

 

 

 

(In Thousands)

 

 

 

 

 

 

 

After One

 

 

 

 

 

 

 

Within

 

 

Year Within

 

 

After

 

 

 

One Year

 

 

Five Years

 

 

Five Years

 

Consumer Real Estate

 

$

4,537

 

 

$

16,239

 

 

$

62,358

 

Agricultural Real Estate

 

 

1,168

 

 

 

5,448

 

 

 

61,932

 

Agricultural

 

 

65,987

 

 

 

25,287

 

 

 

12,350

 

Commercial Real Estate

 

 

16,295

 

 

 

146,828

 

 

 

254,094

 

Commercial and Industrial

 

 

64,513

 

 

 

46,655

 

 

 

8,368

 

Consumer

 

 

4,960

 

 

 

26,926

 

 

 

9,558

 

Industrial Development Bonds

 

 

600

 

 

 

65

 

 

 

5,340

 

 

The distribution of fixed rate loans and variable rate loans by major loan category is as follows as of September 30, 2018:

 

 

 

(In Thousands)

 

 

 

Fixed

 

 

Variable

 

 

 

Rate

 

 

Rate

 

Consumer Real Estate

 

$

38,575

 

 

$

44,559

 

Agricultural Real Estate

 

 

49,110

 

 

 

19,438

 

Agricultural

 

 

37,032

 

 

 

66,592

 

Commercial Real Estate

 

 

257,596

 

 

 

159,621

 

Commercial and Industrial

 

 

45,603

 

 

 

73,933

 

Consumer

 

 

37,207

 

 

 

4,237

 

Industrial Development Bonds

 

 

6,005

 

 

 

-

 

 

As of September 30, 2018 and December 31, 2017 one to four family residential mortgage loans amounting to $15.4 and $17.3 million, respectively, have been pledged as security for future loans and existing loans the Bank has received from the Federal Home Loan Bank.

Unless listed separately, Industrial Development Bonds are included in the Commercial and Industrial category for the remainder of the tables in this Note 4.

 

 

The following table represents the contractual aging of the recorded investment (in thousands) in past due loans by portfolio classification of loans as of September 30, 2018 and December 31, 2017, net of deferred loan fees and costs:

 

September 30, 2018

 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

Greater Than 90 Days

 

 

Total Past Due

 

 

Current

 

 

Total Financing Receivables

 

 

Recorded Investment > 90 Days and Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

555

 

 

$

9

 

 

$

178

 

 

$

742

 

 

$

81,887

 

 

$

82,629

 

 

$

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

68,524

 

 

 

68,524

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

103,760

 

 

 

103,760

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

416,632

 

 

 

416,632

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

125,612

 

 

 

125,612

 

 

 

-

 

Consumer

 

 

35

 

 

 

-

 

 

 

-

 

 

 

35

 

 

 

41,506

 

 

 

41,541

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

590

 

 

$

9

 

 

$

178

 

 

$

777

 

 

$

837,921

 

 

$

838,698

 

 

$

-

 

 

December 31, 2017

 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

Greater Than 90 Days

 

 

Total Past Due

 

 

Current

 

 

Total Financing Receivables

 

 

Recorded Investment >

90 Days and

Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

565

 

 

$

212

 

 

$

113

 

 

$

890

 

 

$

82,310

 

 

$

83,200

 

 

$

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

101

 

 

 

101

 

 

 

63,943

 

 

 

64,044

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

95,238

 

 

 

95,238

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

38

 

 

 

38

 

 

 

409,915

 

 

 

409,953

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

42

 

 

 

-

 

 

 

42

 

 

 

132,745

 

 

 

132,787

 

 

 

-

 

Consumer

 

 

34

 

 

 

2

 

 

 

7

 

 

 

43

 

 

 

37,759

 

 

 

37,802

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

599

 

 

$

256

 

 

$

259

 

 

$

1,114

 

 

$

821,910

 

 

$

823,024

 

 

$

-

 

 

 

 

The following table presents the recorded investment in nonaccrual loans by class of loans as of September 30, 2018 and December 31, 2017:

 

 

 

(In Thousands)

 

 

 

September 30,

2018

 

 

December 31,

2017

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

384

 

 

$

708

 

Agricultural Real Estate

 

 

-

 

 

 

101

 

Agricultural

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

38

 

Commercial & Industrial

 

 

99

 

 

 

149

 

Consumer

 

 

-

 

 

 

7

 

Total

 

$

483

 

 

$

1,003

 

 

Following are the characteristics and underwriting criteria for each major type of loan the Bank offers:

Consumer Real Estate: Purchase, refinance, or equity financing of one to four family owner occupied dwelling.   Success in repayment is subject to borrower’s income, debt level, character in fulfilling payment obligations, employment, and others.

Agricultural Real Estate: Purchase of farm real estate or for permanent improvements to the farm real estate.  Cash flow from the farm operation is the repayment source and is therefore subject to the financial success of the farm operation.

Agricultural: Loans for the production and housing of crops, fruits, vegetables, and livestock or to fund the purchase or re-finance of capital assets such as machinery and equipment and livestock.  The production of crops and livestock is especially vulnerable to commodity prices and weather. The vulnerability to commodity prices is offset by the farmer’s ability to hedge their position by the use of the future contracts. The risk related to weather is often mitigated by requiring crop insurance.

Commercial Real Estate: Construction, purchase, and refinance of business purpose real estate.  Risks include potential construction delays and overruns, vacancies, collateral value subject to market value fluctuations, interest rate, market demands, borrower’s ability to repay in orderly fashion, and others.  The Bank does employ stress testing on higher balance loans to mitigate risk by ensuring the customer’s ability to repay in a changing rate environment before granting loan approval.

Commercial and Industrial: Loans to proprietorships, partnerships, or corporations to provide temporary working capital and seasonal loans as well as long term loans for capital asset acquisition.  Risks include adequacy of cash flow, reasonableness of projections, financial leverage, economic trends, management ability and estimated capital expenditures during the fiscal year. The Bank does employ stress testing on higher balance loans to mitigate risk by ensuring the customer's ability to repay in a changing rate environment before granting loan approval.

Industrial Development Bonds (IDB): Funds for public improvements in the Bank’s service area.  Repayment ability is based on the continuance of the taxation revenue as the source of repayment.

Consumer: Funding for individual and family purposes.  Success in repayment is subject to borrower’s income, debt level, character in fulfilling payment obligations, employment, and others.

The Bank uses a nine tier risk rating system to grade its loans. The grade of a loan may change during the life of the loan.

The risk ratings are described as follows.

 

1.

Zero (0) Unclassified. Any loan which has not been assigned a classification.

 

2.

One (1) Excellent.  Credit to premier customers having the highest credit rating based on an extremely strong financial condition, which compares favorably with industry standards (upper quartile of Risk Management Association ratios).  Financial statements indicate a sound earnings and financial ratio trend for several years with satisfactory profit margins and excellent liquidity exhibited.  Prime credits may also be borrowers with loans fully secured by highly liquid collateral such as traded stocks, bonds, certificates of deposit, savings account, etc.  No credit or collateral exceptions exist and the loan adheres to the Bank's loan policy in every respect.  Financing alternatives would be readily available and would qualify for unsecured credit. This grade is summarized by high liquidity, minimum risk, strong ratios, and low handling costs.

 

3.

Two (2) Good. Desirable loans of somewhat less stature than Grade 1, but with strong financial statements.  Loan supported by financial statements containing strong balance sheets, generally with a leverage position less than 1.50, and a history of profitability.  Probability of serious financial deterioration is unlikely. Possessing a sound repayment source (and a secondary source), which would allow repayment in a reasonable period of time. Individual loans backed by liquid personal assets, established history and unquestionable character.  

 

4.

Three (3) Satisfactory.  Satisfactory loans of average or slightly above average risk – having some deficiency or vulnerability to changing economic conditions, but still fully collectible.  Projects should normally demonstrate acceptable debt service coverage.  Generally, customers should have a leverage position less than 2.00.  May be some weakness but with offsetting features of other support readily available.  Loans that are meeting the terms of repayment.

Loans may be graded 3 when there is no recent information on which to base a current risk evaluation and the following conditions apply:

At inception, the loan was properly underwritten and did not possess an unwarranted level of credit risk:

 

a.

At inception, the loan was secured with collateral possessing a loan-to-value adequate to protect the Bank from loss;

 

b.

The loan exhibited two or more years of satisfactory repayment with a reasonable reduction of the principal balance;

 

c.

During the period that the loan has been outstanding, there has been no evidence of any credit weakness. Some examples of weakness include slow payment, lack of cooperation by the borrower, breach of loan covenants, or the business is in an industry which is known to be experiencing problems. If any of these credit weaknesses are observed, a lower risk grade is warranted.

 

5.

Four (4) Satisfactory / Monitored.  A “4” (Satisfactory/Monitored) risk grade may be established for a loan considered satisfactory but which is of average credit risk due to financial weakness or uncertainty.  The loans warrant a higher than average level of monitoring to ensure that weaknesses do not advance.  The level of risk in Satisfactory/Monitored classification is considered acceptable and within normal underwriting guidelines so long as the loan is given management supervision.

 

6.

Five (5) Special Mention.  Loans that possess some credit deficiency or potential weakness which deserve close attention but do not yet warrant substandard classification.  Such loans pose unwarranted financial risk that if not corrected could weaken the loan and increase risk in the future. The key distinctions of a 5 (Special Mention) classification are that (1) it is indicative of an unwarranted level of risk, and (2) weaknesses are considered “potential” versus “defined” impairments to the primary source of loan repayment and collateral.

 

7.

Six (6) Substandard.  One or more of the following characteristics may be exhibited in loans classified substandard:

 

a.

Loans which possess a defined credit weakness and the likelihood that a loan will be paid from the primary source and are uncertain.  Financial deterioration is underway and very close attention is warranted to ensure that the loan is collected without loss.

 

b.

Loans are inadequately protected by the current net worth and paying capacity of the borrower.

 

c.

The primary source of repayment is weakened and the Bank is forced to rely on a secondary source of repayment such as collateral liquidation or guarantees.

 

d.

Loans are characterized by the distinct possibility that the Bank will sustain some loss if deficiencies are not corrected.

 

e.

Unusual courses of action are needed to maintain a high probability of repayment.

 

f.

The borrower is not generating enough cash flow to repay loan principal but continues to make interest payments.

 

g.

The lender is forced into a subordinate position or unsecured collateral position due to flaws in documentation.

 

h.

Loans have been restructured so that payment schedules, terms and collateral represent concessions to the borrower when compared to the normal loan terms.

 

i.

The lender is seriously contemplating foreclosure or legal action due to the apparent deterioration in the loan.

 

j.

There is significant deterioration in the market conditions and the borrower is highly vulnerable to these conditions.

 

8.

Seven (7) Doubtful.  One or more of the following characteristics may be exhibited in loans classified Doubtful:

 

a.

Loans have all of the weaknesses of those classified as Substandard.  Additionally, these weaknesses make collection or liquidation in full based on existing conditions improbable.

 

b.

The primary source of repayment is gone, and there is considerable doubt as to the quality of the secondary source of repayment.

 

c.

The possibility of loss is high, but because of certain important pending factors which may strengthen the loan, loss classification is deferred until its exact status is known.  A Doubtful classification is established deferring the realization of the loss.

 

9.

Eight (8) Loss.  Loans are considered uncollectable and of such little value that continuing to carry them as assets on the institution’s financial statements is not feasible.  Loans will be classified Loss when it is neither practical nor desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.

 

 

 

The following table represents the risk category of loans by portfolio class, net of deferred fees and costs, based on the most recent analysis performed as of September 30, 2018and December 31, 2017:

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

 

 

Agricultural

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

Development

 

 

 

Real Estate

 

 

Agricultural

 

 

Real Estate

 

 

and Industrial

 

 

Bonds

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-2

 

$

4,265

 

 

$

5,148

 

 

$

3,179

 

 

$

2,026

 

 

$

-

 

3

 

 

14,710

 

 

 

32,613

 

 

 

29,383

 

 

 

18,411

 

 

 

3,189

 

4

 

 

49,107

 

 

 

64,849

 

 

 

374,663

 

 

 

96,753

 

 

 

2,816

 

5

 

 

431

 

 

 

1,150

 

 

 

7,528

 

 

 

277

 

 

 

-

 

6

 

 

11

 

 

 

-

 

 

 

1,879

 

 

 

528

 

 

 

-

 

7

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,612

 

 

 

-

 

8

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

 

$

68,524

 

 

$

103,760

 

 

$

416,632

 

 

$

119,607

 

 

$

6,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

 

 

Agricultural

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

Development

 

 

 

Real Estate

 

 

Agricultural

 

 

Real Estate

 

 

and Industrial

 

 

Bonds

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-2

 

$

4,143

 

 

$

6,558

 

 

$

1,244

 

 

$

9,205

 

 

$

-

 

3

 

 

15,244

 

 

 

37,267

 

 

 

32,498

 

 

 

15,277

 

 

 

3,489

 

4

 

 

43,416

 

 

 

51,312

 

 

 

359,600

 

 

 

99,581

 

 

 

2,926

 

5

 

 

1,125

 

 

 

101

 

 

 

7,758

 

 

 

1,381

 

 

 

-

 

6

 

 

116

 

 

 

-

 

 

 

8,853

 

 

 

817

 

 

 

-

 

7

 

 

-

 

 

 

-

 

 

 

-

 

 

 

111

 

 

 

-

 

8

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

 

$

64,044

 

 

$

95,238

 

 

$

409,953

 

 

$

126,372

 

 

$

6,415

 

 

 

For consumer residential real estate, and other, the Company also evaluates credit quality based on the aging status of the loan, as was previously stated, and by payment activity. The following tables present the recorded investment in those classes based on payment activity and assigned risk grading as of September 30, 2018 and December 31, 2017.  

 

 

 

(In Thousands)

 

 

 

Consumer

 

 

Consumer

 

 

 

Real Estate

 

 

Real Estate

 

 

 

September 30,

2018

 

 

December 31,

2017

 

Grade

 

 

 

 

 

 

 

 

Pass

 

$

82,175

 

 

$

82,632

 

Special Mention (5)

 

 

-

 

 

 

-

 

Substandard (6)

 

 

454

 

 

 

488

 

Doubtful (7)

 

 

-

 

 

 

80

 

Total

 

$

82,629

 

 

$

83,200

 

 

 

 

(In Thousands)

 

 

 

Consumer - Credit

 

 

Consumer - Other

 

 

 

September 30,

2018

 

 

December 31,

2017

 

 

September 30,

2018

 

 

December 31,

2017

 

Performing

 

$

3,800

 

 

$

4,108

 

 

$

37,720

 

 

$

33,666

 

Nonperforming

 

 

-

 

 

 

-

 

 

 

21

 

 

 

28

 

Total

 

$

3,800

 

 

$

4,108

 

 

$

37,741

 

 

$

33,694

 

 

Information about impaired loans as of September 30, 2018, December 31, 2017 and September 30, 2017are as follows:

 

 

 

 

 

 

 

(In Thousands)

 

 

 

 

 

 

 

September 30, 2018

 

 

December 31, 2017

 

 

September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans without a valuation allowance

 

$

1,841

 

 

$

1,131

 

 

$

1,294

 

Impaired loans with a valuation allowance

 

 

970

 

 

 

614

 

 

 

685

 

Total impaired loans

 

$

2,811

 

 

$

1,745

 

 

$

1,979

 

Valuation allowance related to impaired loans

 

$

148

 

 

$

106

 

 

$

123

 

Total non-accrual loans

 

$

483

 

 

$

1,003

 

 

$

1,729

 

Total loans past-due ninety days or more and

   still accruing

 

$

-

 

 

$

-

 

 

$

-

 

Quarter ended average investment in impaired

   loans

 

$

2,158

 

 

$

2,160

 

 

$

1,804

 

Year to date average investment in impaired

   loans

 

$

1,765

 

 

$

1,885

 

 

$

1,793

 

 

Additional funds of $20 thousand are available to be advanced in connection with impaired loans.

The Bank had approximately $98 thousand of its impaired loans classified as troubled debt restructured (TDR) as of September 30, 2018, $534 thousand as of December 31, 2017 and $540 thousand as of September 30, 2017.  During the year to date  2018 and 2017, there were no new loans considered TDR.    

For the three and nine month period ended September 30, 2018 and 2017, there were no TDRs that subsequently defaulted after modification.  

For the nine month period ended September 30, 2018, $418 thousand of impaired loans classified as TDR involving one relationship was paid off.

For the majority of the Bank’s impaired loans, the Bank will apply the fair value of collateral or use a measurement incorporating the present value of expected future cash flows discounted at the loan’s effective rate of interest.  To determine fair value of collateral, collateral asset values securing an impaired loan are periodically evaluated. Maximum time of re-evaluation is every 12 months for chattels and titled vehicles and every two years for real estate.  In this process, third party evaluations are obtained. Until such time that updated appraisals are received, the Bank may discount the collateral value used.

The Bank uses the following guidelines as stated in policy to determine when to realize a charge-off, whether a partial or full loan balance.  A charge-off in whole or in part is realized when unsecured consumer loans, credit card credits and overdraft lines of credit reach 90 days delinquency.  At 120 days delinquent, secured consumer loans are charged down to the value of the collateral, if repossession of the collateral is assured and/or in the process of repossession. Consumer mortgage loan deficiencies are charged down upon the sale of the collateral or sooner upon the recognition of collateral deficiency. Commercial and agricultural credits are charged down at 120 days delinquency, unless an established and approved work-out plan is in place or litigation of the credit will likely result in recovery of the loan balance.  Upon notification of bankruptcy, unsecured debt is charged off. Additional charge-off may be realized as further unsecured positions are recognized.

The following tables present loans individually evaluated for impairment by class of loans for three months ended September 30, 2018 and September 30, 2017.

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

QTD

 

 

Interest

 

Three Months Ended September 30, 2018

 

 

 

 

 

Unpaid

 

 

 

 

 

 

Average

 

 

Interest

 

 

Income

 

 

 

Recorded

 

 

Principal

 

 

Related

 

 

Recorded

 

 

Income

 

 

Recognized

 

 

 

Investment

 

 

Balance

 

 

Allowance

 

 

Investment

 

 

Recognized

 

 

Cash Basis

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

589

 

 

$

589

 

 

$

-

 

 

$

645

 

 

$

9

 

 

$

5

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

196

 

 

 

196

 

 

 

-

 

 

 

197

 

 

 

3

 

 

 

-

 

Commercial and Industrial

 

 

1,056

 

 

 

1,056

 

 

 

-

 

 

 

504

 

 

 

12

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

174

 

 

 

174

 

 

 

26

 

 

 

227

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

796

 

 

 

796

 

 

 

122

 

 

 

585

 

 

 

3

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

763

 

 

$

763

 

 

$

26

 

 

$

872

 

 

$

9

 

 

$

5

 

Agricultural Real Estate

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Agricultural

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

196

 

 

$

196

 

 

$

-

 

 

$

197

 

 

$

3

 

 

$

-

 

Commercial and Industrial

 

$

1,852

 

 

$

1,852

 

 

$

122

 

 

$

1,089

 

 

$

15

 

 

$

-

 

Consumer

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

QTD

 

 

Interest

 

Three Months Ended September 30, 2017

 

 

 

 

 

Unpaid

 

 

 

 

 

 

Average

 

 

Interest

 

 

Income

 

 

 

Recorded

 

 

Principal

 

 

Related

 

 

Recorded

 

 

Income

 

 

Recognized

 

 

 

Investment

 

 

Balance

 

 

Allowance

 

 

Investment

 

 

Recognized

 

 

Cash Basis

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

928

 

 

$

928

 

 

$

-

 

 

$

926

 

 

$

8

 

 

$

5

 

Agricultural Real Estate

 

 

205

 

 

 

205

 

 

 

-

 

 

 

136

 

 

 

-

 

 

 

-

 

Agricultural

 

 

161

 

 

 

161

 

 

 

-

 

 

 

54

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

84

 

 

 

84

 

 

 

25

 

 

 

85

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

488

 

 

 

488

 

 

 

67

 

 

 

489

 

 

 

5

 

 

 

-

 

Commercial and Industrial

 

 

113

 

 

 

113

 

 

 

31

 

 

 

114

 

 

 

-

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

1,012

 

 

$

1,012

 

 

$

25

 

 

$

1,011

 

 

$

8

 

 

$

5

 

Agricultural Real Estate

 

$

205

 

 

$

205

 

 

$

-

 

 

$

136

 

 

$

-

 

 

$

-

 

Agricultural

 

$

161

 

 

$

161

 

 

$

-

 

 

$

54

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

488

 

 

$

488

 

 

$

67

 

 

$

489

 

 

$

5

 

 

$

-

 

Commercial and Industrial

 

$

113

 

 

$

113

 

 

$

31

 

 

$

114

 

 

$

-

 

 

$

-

 

Consumer

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

The following tables present loans individually evaluated for impairment by class of loans for nine month period ended September 30, 2018 and  September 30, 2017.

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

 

YTD

 

 

Interest

 

Nine Months Ended September 30, 2018

 

 

 

 

 

Unpaid

 

 

 

 

 

 

Average

 

 

Interest

 

 

Income

 

 

 

Recorded

 

 

Principal

 

 

Related

 

 

Recorded

 

 

Income

 

 

Recognized

 

 

 

Investment

 

 

Balance

 

 

Allowance

 

 

Investment

 

 

Recognized

 

 

Cash Basis

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

589

 

 

$

589

 

 

$

-

 

 

$

554

 

 

$

23

 

 

$

15

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

22

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

196

 

 

 

196

 

 

 

-

 

 

 

199

 

 

 

8

 

 

 

-

 

Commercial and Industrial

 

 

1,056

 

 

 

1,056

 

 

 

-

 

 

 

238

 

 

 

12

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

174

 

 

 

174

 

 

 

26

 

 

 

153

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

186

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

796

 

 

 

796

 

 

 

122

 

 

 

413

 

 

 

11

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

763

 

 

$

763

 

 

$

26

 

 

$

707

 

 

$

23

 

 

$

15

 

Agricultural Real Estate

 

$

-

 

 

$

-

 

 

$

-

 

 

$

22

 

 

$

-

 

 

$

-

 

Agricultural

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

196

 

 

$

196

 

 

$

-

 

 

$

385

 

 

$

8

 

 

$

-

 

Commercial and Industrial

 

$

1,852

 

 

$

1,852

 

 

$

122

 

 

$

651

 

 

$

23

 

 

$

-

 

Consumer

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

 

YTD

 

 

Interest

 

Nine Months Ended September 30, 2017

 

 

 

 

 

Unpaid

 

 

 

 

 

 

Average

 

 

Interest

 

 

Income

 

 

 

Recorded

 

 

Principal

 

 

Related

 

 

Recorded

 

 

Income

 

 

Recognized

 

 

 

Investment

 

 

Balance

 

 

Allowance

 

 

Investment

 

 

Recognized

 

 

Cash Basis

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

928

 

 

$

928

 

 

$

-

 

 

$

959

 

 

$

25

 

 

$

17

 

Agricultural Real Estate

 

 

205

 

 

 

205

 

 

 

-

 

 

 

119

 

 

 

-

 

 

 

-

 

Agricultural

 

 

161

 

 

 

161

 

 

 

-

 

 

 

18

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

84

 

 

 

84

 

 

 

25

 

 

 

89

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

488

 

 

 

488

 

 

 

67

 

 

 

493

 

 

 

17

 

 

 

2

 

Commercial and Industrial

 

 

113

 

 

 

113

 

 

 

31

 

 

 

115

 

 

 

-

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

1,012

 

 

$

1,012

 

 

$

25

 

 

$

1,048

 

 

$

25

 

 

$

17

 

Agricultural Real Estate

 

$

205

 

 

$

205

 

 

$

-

 

 

$

119

 

 

$

-

 

 

$

-

 

Agricultural

 

$

161

 

 

$

161

 

 

$

-

 

 

$

18

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

488

 

 

$

488

 

 

$

67

 

 

$

493

 

 

$

17

 

 

$

2

 

Commercial and Industrial

 

$

113

 

 

$

113

 

 

$

31

 

 

$

115

 

 

$

-

 

 

$

-

 

Consumer

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

As of September 30, 2018, the Company had $68 thousand of foreclosed residential real estate property obtained by physical possession and $174 thousand of consumer mortgage loans secured by residential real estate properties for which foreclosure proceedings are in process according to local jurisdictions. As of September 30, 2017, the Company had $25 thousand of foreclosed residential real estate property obtained by physical possession and $59 thousand of consumer mortgage loans secured by residential real estate properties for which foreclosure proceedings were in process according to local jurisdictions.

The Allowance for Loan and Lease Losses (ALLL) has a direct impact on the provision expense.  An increase in the ALLL is funded through recoveries and provision expense.  The following tables summarize the activities in the allowance for credit losses.

 

 

 

(In Thousands)

 

 

 

Nine Months Ended

 

 

Twelve Months Ended

 

 

 

September 30, 2018

 

 

December 31, 2017

 

Allowance for Loan & Lease Losses

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

6,868

 

 

$

6,784

 

Provision for loan loss

 

 

219

 

 

 

222

 

Loans charged off

 

 

(450

)

 

 

(288

)

Recoveries

 

 

118

 

 

 

150

 

Allowance for Loan & Lease Losses

 

$

6,755

 

 

$

6,868

 

Allowance for Unfunded Loan Commitments &

      Letters of Credit

 

$

333

 

 

$

227

 

Total Allowance for Credit Losses

 

$

7,088

 

 

$

7,095

 

 

The Company segregates its ALLL into two reserves:  The ALLL and the Allowance for Unfunded Loan Commitments and Letters of Credit (AULC).  When combined, these reserves constitute the total Allowance for Credit Losses (ACL).

The AULC is reported within other liabilities on the balance sheet while the ALLL is netted within the loans, net asset line.  The ACL presented above represents the full amount of reserves available to absorb possible credit losses.

 

[ Remainder of this page intentionally left blank ]

 

 

 

The following table breaks down the activity within ACL for each loan portfolio classification and shows the contribution provided by both the recoveries and the provision along with the reduction of the allowance caused by charge-offs.

 

Additional analysis, presented in thousands, related to the allowance for credit losses for three months ended September 30, 2018 and September 30, 2017 is as follows:

 

 

 

Consumer

Real Estate

 

 

Agricultural

Real Estate

 

 

Agricultural

 

 

Commercial

Real Estate

 

 

Commercial

and Industrial

 

 

Consumer

 

 

Unfunded

Loan

Commitment

& Letters of

Credit

 

 

Unallocated

 

 

 

 

Total

 

Three Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

251

 

 

$

255

 

 

$

751

 

 

$

3,260

 

 

$

1,420

 

 

$

459

 

 

$

315

 

 

$

393

 

 

 

 

$

7,104

 

Charge Offs

 

 

(29

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(94

)

 

 

-

 

 

 

-

 

 

 

 

 

(123

)

Recoveries

 

 

18

 

 

 

-

 

 

 

-

 

 

 

3

 

 

 

3

 

 

 

18

 

 

 

-

 

 

 

-

 

 

 

 

 

42

 

Provision (Credit)

 

 

(5

)

 

 

(3

)

 

 

(8

)

 

 

9

 

 

 

(25

)

 

 

88

 

 

 

-

 

 

 

(9

)

 

 

 

 

47

 

Other Non-interest expense related to

   unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

18

 

 

 

-

 

 

 

 

 

18

 

Ending Balance

 

$

235

 

 

$

252

 

 

$

743

 

 

$

3,272

 

 

$

1,398

 

 

$

471

 

 

$

333

 

 

$

384

 

 

 

 

$

7,088

 

Ending balance: individually evaluated

   for impairment

 

$

26

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

122

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

148

 

Ending balance: collectively evaluated

   for impairment

 

$

209

 

 

$

252

 

 

$

743

 

 

$

3,272

 

 

$

1,276

 

 

$

471

 

 

$

333

 

 

$

384

 

 

 

 

$

6,940

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

82,629

 

 

$

68,524

 

 

$

103,760

 

 

$

416,632

 

 

$

125,612

 

 

$

41,541

 

 

$

-

 

 

$

-

 

 

 

 

$

838,698

 

Ending balance: individually evaluated

   for impairment

 

$

763

 

 

$

-

 

 

$

-

 

 

$

196

 

 

$

1,852

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

2,811

 

Ending balance: collectively evaluated

   for impairment

 

$

81,866

 

 

$

68,524

 

 

$

103,760

 

 

$

416,436

 

 

$

123,760

 

 

$

41,541

 

 

$

-

 

 

$

-

 

 

 

 

$

835,887

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

118

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

118

 

 

 

 

 

Consumer

Real Estate

 

 

Agricultural

Real Estate

 

 

Agricultural

 

 

Commercial

Real Estate

 

 

Commercial

and Industrial

 

 

Consumer

 

 

Unfunded

Loan

Commitment

& Letters of

Credit

 

 

Unallocated

 

 

Total

 

Three Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

250

 

 

$

253

 

 

$

596

 

 

$

3,076

 

 

$

1,352

 

 

$

407

 

 

$

219

 

 

$

924

 

 

$

7,077

 

Charge Offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(19

)

 

 

-

 

 

 

(92

)

 

 

-

 

 

 

-

 

 

 

(111

)

Recoveries

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4

 

 

 

2

 

 

 

18

 

 

 

-

 

 

 

-

 

 

 

24

 

Provision (Credit)

 

 

26

 

 

 

(5

)

 

 

17

 

 

 

56

 

 

 

38

 

 

 

90

 

 

 

-

 

 

 

(123

)

 

 

99

 

Other Non-interest expense related to

   unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9

 

 

 

-

 

 

 

9

 

Ending Balance

 

$

276

 

 

$

248

 

 

$

613

 

 

$

3,117

 

 

$

1,392

 

 

$

423

 

 

$

228

 

 

$

801

 

 

$

7,098

 

Ending balance: individually evaluated

   for impairment

 

$

25

 

 

$

-

 

 

$

-

 

 

$

67

 

 

$

31

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

123

 

Ending balance: collectively evaluated

   for impairment

 

$

251

 

 

$

248

 

 

$

613

 

 

$

3,050

 

 

$

1,361

 

 

$

423

 

 

$

228

 

 

$

801

 

 

$

6,975

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

83,875

 

 

$

63,571

 

 

$

87,239

 

 

$

393,913

 

 

$

130,720

 

 

$

35,887

 

 

$

-

 

 

$

-

 

 

$

795,205

 

Ending balance: individually evaluated

   for impairment

 

$

1,012

 

 

$

205

 

 

$

161

 

 

$

488

 

 

$

113

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

1,979

 

Ending balance: collectively evaluated

   for impairment

 

$

82,863

 

 

$

63,366

 

 

$

87,078

 

 

$

393,425

 

 

$

130,607

 

 

$

35,887

 

 

$

-

 

 

$

-

 

 

$

793,226

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

194

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

194

 

 

 

Additional analysis, presented in thousands, related to the allowance for credit losses for nine months ended September 30, 2018 and September 30, 2017 is as follows:

 

 

 

 

Consumer

Real Estate

 

 

Agricultural

Real Estate

 

 

Agricultural

 

 

Commercial

Real Estate

 

 

Commercial

and Industrial

 

 

Consumer

 

 

Unfunded

Loan

Commitment

& Letters of

Credit

 

 

Unallocated

 

 

 

 

Total

 

Nine Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

343

 

 

$

244

 

 

$

667

 

 

$

3,149

 

 

$

1,546

 

 

$

441

 

 

$

227

 

 

$

478

 

 

 

 

$

7,095

 

Charge Offs

 

 

(63

)

 

 

-

 

 

 

-

 

 

 

(15

)

 

 

(100

)

 

 

(272

)

 

 

-

 

 

 

-

 

 

 

 

 

(450

)

Recoveries

 

 

18

 

 

 

-

 

 

 

6

 

 

 

7

 

 

 

8

 

 

 

79

 

 

 

-

 

 

 

-

 

 

 

 

 

118

 

Provision (Credit)

 

 

(63

)

 

 

8

 

 

 

70

 

 

 

131

 

 

 

(56

)

 

 

223

 

 

 

-

 

 

 

(94

)

 

 

 

 

219

 

Other Non-interest expense related to

   unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

106

 

 

 

-

 

 

 

 

 

106

 

Ending Balance

 

$

235

 

 

$

252

 

 

$

743

 

 

$

3,272

 

 

$

1,398

 

 

$

471

 

 

$

333

 

 

$

384

 

 

 

 

$

7,088

 

Ending balance: individually evaluated

   for impairment

 

$

26

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

122

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

148

 

Ending balance: collectively evaluated

   for impairment

 

$

209

 

 

$

252

 

 

$

743

 

 

$

3,272

 

 

$

1,276

 

 

$

471

 

 

$

333

 

 

$

384

 

 

 

 

$

6,940

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

82,629

 

 

$

68,524

 

 

$

103,760

 

 

$

416,632

 

 

$

125,612

 

 

$

41,541

 

 

$

-

 

 

$

-

 

 

 

 

$

838,698

 

Ending balance: individually evaluated

   for impairment

 

$

763

 

 

$

-

 

 

$

-

 

 

$

196

 

 

$

1,852

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

2,811

 

Ending balance: collectively evaluated

   for impairment

 

$

81,866

 

 

$

68,524

 

 

$

103,760

 

 

$

416,436

 

 

$

123,760

 

 

$

41,541

 

 

$

-

 

 

$

-

 

 

 

 

$

835,887

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

118

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

118

 

 

 

 

 

Consumer

Real Estate

 

 

Agricultural

Real Estate

 

 

Agricultural

 

 

Commercial

Real Estate

 

 

Commercial

and Industrial

 

 

Consumer

 

 

Unfunded

Loan

Commitment

& Letters of

Credit

 

 

Unallocated

 

 

Total

 

Nine Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

316

 

 

$

241

 

 

$

616

 

 

$

3,250

 

 

$

1,318

 

 

$

394

 

 

$

217

 

 

$

649

 

 

$

7,001

 

Charge Offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(19

)

 

 

-

 

 

 

(189

)

 

 

-

 

 

 

-

 

 

 

(208

)

Recoveries

 

 

13

 

 

 

-

 

 

 

2

 

 

 

11

 

 

 

8

 

 

 

63

 

 

 

-

 

 

 

-

 

 

 

97

 

Provision (Credit)

 

 

(53

)

 

 

7

 

 

 

(5

)

 

 

(125

)

 

 

66

 

 

 

155

 

 

 

-

 

 

 

152

 

 

 

197

 

Other Non-interest expense related to

   unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

11

 

 

 

-

 

 

 

11

 

Ending Balance

 

$

276

 

 

$

248

 

 

$

613

 

 

$

3,117

 

 

$

1,392

 

 

$

423

 

 

$

228

 

 

$

801

 

 

$

7,098

 

Ending balance: individually evaluated

   for impairment

 

$

25

 

 

$

-

 

 

$

-

 

 

$

67

 

 

$

31

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

123

 

Ending balance: collectively evaluated

   for impairment

 

$

251

 

 

$

248

 

 

$

613

 

 

$

3,050

 

 

$

1,361

 

 

$

423

 

 

$

228

 

 

$

801

 

 

$

6,975

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

83,875

 

 

$

63,571

 

 

$

87,239

 

 

$

393,913

 

 

$

130,720

 

 

$

35,887

 

 

$

-

 

 

$

-

 

 

$

795,205

 

Ending balance: individually evaluated

   for impairment

 

$

1,012

 

 

$

205

 

 

$

161

 

 

$

488

 

 

$

113

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

1,979

 

Ending balance: collectively evaluated

   for impairment

 

$

82,863

 

 

$

63,366

 

 

$

87,078

 

 

$

393,425

 

 

$

130,607

 

 

$

35,887

 

 

$

-

 

 

$

-

 

 

$

793,226

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

194

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

194